Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.90 | 21.85 | 18.27 | 16.89 | 16.66 | 15.88 | 14.93 | 15.85 | 16.54 | 17.26 |
| Growth | −0.2% | −16.4% | −7.6% | −1.4% | −4.7% | −6.0% | +6.2% | +4.4% | +4.3% | |
| Operating income | 2.15 | −17.48 | −1.64 | −0.44 | −3.57 | 1.72 | −2.20 | 0.43 | −0.30 | 2.16 |
| Net income | 0.33 | −16.27 | −2.15 | −1.00 | −3.99 | 0.42 | −2.45 | −0.56 | −1.64 | 1.41 |
| Growth | −5,043.8% | −686.6% | ||||||||
| EPS, diluted | 0.07 | −16.26 | −2.35 | −0.91 | −3.64 | 0.38 | −2.20 | −0.50 | −1.45 | 1.21 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.2% | 48.6% | 45.4% | 44.6% | 46.4% | 47.8% | 46.7% | 48.2% | 48.7% | 51.8% |
| Operating margin | 9.8% | −80.0% | −9.0% | −2.6% | −21.4% | 10.8% | −14.7% | 2.7% | −1.8% | 12.5% |
| Net margin | 1.5% | −74.4% | −11.8% | −5.9% | −24.0% | 2.6% | −16.4% | −3.5% | −9.9% | 8.2% |
| Free cash flow margin | 13.6% | 6.2% | 9.8% | 1.3% | 3.8% | 1.5% | 7.0% | 5.3% | 4.5% | 6.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 3.89 | 2.23 | 2.45 | 0.75 | 1.22 | 0.80 | 1.59 | 1.37 | 1.25 | 1.65 |
| Capital expenditure | −0.90 | −0.87 | −0.65 | −0.53 | −0.58 | −0.56 | −0.55 | −0.53 | −0.50 | −0.50 |
| Free cash flow | 2.99 | 1.35 | 1.80 | 0.22 | 0.64 | 0.24 | 1.04 | 0.84 | 0.75 | 1.15 |
| Growth | −54.8% | +32.9% | −87.6% | +186.1% | −63.0% | +341.5% | −19.2% | −11.0% | +53.3% | |
| Dividends paid | −1.30 | −0.90 | −0.01 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.99 | 0.96 | 1.78 | 1.98 | 2.18 | 2.17 | 2.80 | 3.23 | 3.30 | 3.56 |
| Total debt | 33.33 | 31.71 | 1.70 | 1.83 | 2.67 | 1.40 | 2.09 | 1.65 | 1.76 | 1.80 |
| Net cash (debt) | −32.35 | −30.75 | 0.08 | 0.14 | −0.50 | 0.76 | 0.72 | 1.58 | 1.54 | 1.76 |
| Shareholders’ equity | 33.34 | 17.36 | 14.71 | 13.97 | 10.03 | 10.28 | 7.80 | 7.51 | 5.37 | 7.91 |
| Debt to equity | 1.00 | 1.83 | 0.12 | 0.13 | 0.27 | 0.14 | 0.27 | 0.22 | 0.33 | 0.23 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 53.2% | 48.6% | 45.4% | 44.6% | 46.4% | 47.8% | 46.7% | 48.2% | 48.7% | 51.8% | |
| 9.8% | −80.0% | −9.0% | −2.6% | −21.4% | 10.8% | −14.7% | 2.7% | −1.8% | 12.5% | |
| 3.8% | −84.1% | −14.2% | −7.5% | −26.4% | 4.1% | −21.2% | −3.9% | −7.8% | 7.1% | |
| 1.5% | −74.4% | −11.8% | −5.9% | −24.0% | 2.6% | −16.4% | −3.5% | −9.9% | 8.2% | |
| 13.6% | 6.2% | 9.8% | 1.3% | 3.8% | 1.5% | 7.0% | 5.3% | 4.5% | 6.7% | |
| Spending | ||||||||||
| 1.9% | 0.8% | 0.6% | n/a | n/a | n/a | 0.7% | n/a | n/a | n/a | |
| 6.3% | 6.6% | 7.1% | 7.1% | 7.0% | 6.9% | 7.9% | 7.3% | 7.0% | 7.5% | |
| 4.1% | 4.0% | 3.6% | 3.1% | 3.5% | 3.5% | 3.7% | 3.3% | 3.0% | 2.9% | |
| 63.2% | n/a | n/a | n/a | n/a | 32.1% | n/a | n/a | n/a | −14.7% | |
| Returns | ||||||||||
| 1.0% | −93.7% | −14.6% | −7.2% | −39.8% | 4.1% | −31.3% | −7.4% | −30.5% | 17.8% | |
| 0.4% | −23.0% | −3.5% | −1.7% | −7.9% | 0.9% | −5.6% | −1.3% | −4.2% | 3.5% | |
| Balance and payout | ||||||||||
| 1.00 | 1.83 | 0.12 | 0.13 | 0.27 | 0.14 | 0.27 | 0.22 | 0.33 | 0.23 | |
| 62.4% | 73.5% | 74.0% | 73.8% | 78.2% | 76.4% | 80.5% | 81.3% | 85.5% | 80.6% | |
| 396.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 43.6% | 66.7% | 0.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |